Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $285k initial cash invested.
-14.58%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$7,865
Rent
-$3,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,865 income − $11,328 expenses = $3,463 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,717
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,865
Total Expenses
$11,328
Mortgage P&I
82%
$6,477
Property Taxes
6%
$483
Home Insurance
7%
$560
HOA
0%
$32
Property Management
15%
$1,180
CapEx
4%
$315
Vacancy
0%
$0
Maintenance
4%
$315
Other
25%
$1,966